Shifeng Cultural Development Co., Ltd.
SZSE:002862.SZ
15.77 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||
Net Income
| 2.053 | -1.706 | 4.175 | -53.453 | -11.348 | -2.287 | 3.001 | -47.061 | 3.086 | 1.502 | 1.926 | -7.182 | 1.961 | 1.987 | 2.261 | -21.586 | -3.587 | -11.075 | -4.737 | -11.843 | 12.256 | 8.983 | -1.115 | 5.878 | 12.033 | 9.384 | 4.673 | 9.9 | 16.238 | 12.107 | 5.154 | 11.979 | 16.265 | 10.115 | 1.717 |
Depreciation & Amortization
| 0 | 7.148 | 7.148 | 26.735 | -12.935 | 6.473 | 6.473 | 5.677 | 5.677 | 5.709 | 5.709 | 5.9 | 5.664 | 5.686 | 5.686 | 23.186 | -10.778 | 10.778 | 0 | 22.16 | -10.489 | 10.489 | 0 | 17.864 | -8.501 | 8.501 | 0 | 13.525 | -6.567 | 6.567 | 0 | 11.69 | -5.348 | 5.348 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | -38.99 | 0 | 10.47 | 31.737 | -31.737 | 0 | 2.833 | 47.458 | -47.458 | 0 | -45.909 | 21.166 | -21.166 | 0 | -8.97 | 30.147 | -30.147 | 0 | -1.668 | -2.676 | 2.676 | 0 | -34.043 | 12.72 | -12.72 | 0 | -13.279 | 13.315 | -13.315 | 0 | -2.118 | 45.19 | -45.19 | 0 |
Accounts Receivables
| 0 | -18.253 | 0 | 0.161 | -4.94 | 4.94 | 0 | 2.077 | 25.645 | -25.645 | 0 | -40.973 | 27.63 | -27.63 | 0 | 52.929 | 13.412 | -13.412 | 0 | -8.885 | -1.356 | 1.356 | 0 | -20.252 | 5.264 | -5.264 | 0 | -10.64 | 13.441 | -13.441 | 0 | -3.502 | 39.745 | -39.745 | 0 |
Change In Inventory
| 0 | -20.737 | 0 | 10.309 | 36.678 | -36.678 | 0 | 0.756 | 21.813 | -21.813 | 0 | 6.064 | -6.464 | 6.464 | 0 | -61.899 | 16.735 | -16.735 | 0 | 3.546 | -1.32 | 1.32 | 0 | -13.791 | 7.456 | -7.456 | 0 | -2.639 | -0.125 | 0.125 | 0 | 1.384 | 5.445 | -5.445 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -2.286 | 16.178 | -33.38 | 71.67 | -18.022 | 46.905 | -6.473 | -8.51 | -53.135 | 41.75 | -44.578 | 57.266 | -1.961 | -1.987 | -2.261 | 21.586 | 3.587 | 11.075 | 4.737 | 11.843 | -12.256 | -8.983 | 1.115 | -5.878 | -12.033 | -9.384 | -4.673 | -9.9 | -16.238 | -12.107 | -5.154 | -11.979 | -16.265 | -10.115 | -1.717 |
Operating Cash Flow
| -0.233 | 7.324 | -29.205 | 55.422 | -10.568 | 19.354 | 3.001 | -47.061 | 3.086 | 1.502 | -42.651 | 42.593 | -23.182 | 13.616 | -37.891 | 32.773 | -7.515 | -10.194 | -37.363 | 33.872 | -12.386 | 29.532 | -27.425 | 40.887 | -38.076 | 38.629 | -27.754 | 23.986 | -8.898 | 42.37 | -21.121 | 91.125 | -18.79 | 41.112 | -49.046 |
Investing Activities: | |||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -7.245 | -13.236 | -15.458 | -25.38 | -19.554 | 4.057 | -27.749 | -14.041 | 5.925 | 0.685 | -30.601 | -4.254 | -1.142 | -3.28 | -13.432 | -7.959 | -0.896 | -1.817 | -2.477 | -12.376 | -3.125 | -6.097 | -4.77 | -21.381 | -4.188 | -10.133 | -2.946 | -93.956 | -8.415 | -3.467 | -5.185 | -0.953 | -6.639 | -3.97 | -8.369 |
Acquisitions Net
| 0.174 | 0.08 | 0.084 | 1.166 | 0 | -0.086 | 0.086 | -0.086 | 0.664 | 1.179 | 0 | 0.958 | 0.167 | 0.246 | 0 | -0.111 | 0 | 1.829 | 2.637 | 12.512 | 3.133 | 6.425 | 4.77 | 21.299 | 4.194 | 10.209 | 2.946 | 93.956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | -20 | -40 | 9.2 | -57.2 | -91 | -139 | -0.081 | -20 | -46.441 | -45 | -56.119 | -75 | -113 | -62 | -201.006 | -130 | -102 | -164.013 | -114 | -185 | -260 | -273.4 | -315.5 | -270 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0.002 | 0.692 | 3.626 | 4.98 | 2.077 | 4.792 | 0.061 | -37.472 | 73.449 | 131.383 | 73.141 | 2.816 | 55.261 | 40.226 | 10.039 | 60.292 | 121.391 | 62.151 | 62.382 | 186.338 | 130.444 | 102.432 | 134.545 | 155.204 | 225.918 | 291.192 | 222.178 | 420.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.2 | 1 | 1 | 6.009 | 0 | 0 | 0.024 | 2.01 | 16.914 | 41.562 | 0.244 | 0.958 | 4.914 | 13.56 | 4 | -7 | 0.04 | 0.206 | -2.477 | -12.376 | -3.125 | -6.097 | -4.77 | -21.381 | -4.188 | -10.133 | -2.946 | -92.952 | 291.965 | -179.941 | -5.185 | 0.252 | 0.119 | 0.264 | 0.107 |
Investing Cash Flow
| -6.87 | -11.464 | -10.749 | -19.37 | -17.477 | -11.238 | -67.578 | -40.39 | 22.838 | 42.247 | -96.216 | -0.562 | 39.199 | 4.311 | -44.392 | -10.896 | 45.535 | -50.631 | -1.935 | -26.909 | -2.674 | -5.337 | -34.238 | 19.741 | 36.736 | 21.136 | -54.167 | 12.182 | 13.55 | -183.409 | -5.185 | -0.701 | -6.52 | -3.705 | -8.262 |
Financing Activities: | |||||||||||||||||||||||||||||||||||
Debt Repayment
| -18.341 | -3.923 | -2.003 | -16.2 | -1 | -31 | -0.5 | -89.322 | -1.713 | -41.2 | -66.191 | -28.924 | -70.195 | -28.195 | -10.197 | -68.17 | -44.698 | -6.515 | -10.398 | -38.301 | -5.212 | -5.684 | -0.201 | -13.41 | -5.487 | -0.191 | -0.191 | -0.203 | -5 | 0 | 0 | -69.557 | -6.058 | -18.223 | -10 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.496 | 9 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | -1.964 | -1.973 | -2.432 | -1.892 | -2.328 | -1.291 | -1.763 | -1.565 | -1.561 | -1.604 | -1.771 | -1.491 | -1.378 | -1.463 | -1.328 | -1.02 | -2.657 | -0.876 | -1.15 | -8.672 | -0.521 | -0.275 | -0.16 | -0.367 | -4.523 | -0.016 | -0.017 | -0.017 | -0.048 | -0.05 | -0.417 | -0.661 | -0.764 | -0.665 |
Other Financing Activities
| -2.108 | -0.038 | -0.032 | 0.043 | 21.862 | 30.043 | 35.737 | 84.981 | 9.951 | 29.976 | 96.301 | 6.283 | 81.2 | 26.478 | 20.87 | 79.958 | 41 | 26.881 | 37.512 | 0 | 57.054 | 5 | 35.467 | 0.171 | 13.114 | 5.086 | -0.016 | -1.135 | 3.994 | 203.675 | -0.519 | 4.994 | 25.462 | 3.229 | 34.876 |
Financing Cash Flow
| 16.233 | 1.921 | -0.002 | -18.588 | 18.969 | -3.285 | 33.947 | -6.103 | 6.673 | -12.784 | 28.506 | -24.412 | 9.514 | -3.095 | 9.21 | 10.46 | -4.718 | 17.709 | 26.238 | -39.452 | 43.17 | -1.204 | 34.991 | -13.399 | 7.26 | 0.371 | -0.207 | -1.355 | -1.024 | 203.628 | -0.569 | -64.979 | 18.742 | -15.757 | 24.211 |
Other Information: | |||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0.703 | 0.422 | 0.92 | 0.52 | 0.063 | -0.29 | 1.111 | 0.663 | 0.571 | 0.094 | 0.666 | 0.517 | -0.065 | -0.07 | -0.538 | -0.386 | -0.242 | 0.155 | -0.482 | 1.187 | 0.985 | -0.302 | 0.093 | 0.441 | 1.3 | -0.432 | -0.56 | -0.225 | -0.27 | -0.153 | 0.662 | -0.017 | 0.245 | 0.208 |
Net Change In Cash
| 9.376 | -1.515 | -39.534 | 18.382 | -8.555 | 4.895 | -76.316 | 8.744 | 24.583 | 36.348 | -110.267 | 18.286 | 26.048 | 14.766 | -73.143 | 31.8 | 32.916 | -43.358 | -12.904 | -32.97 | 29.297 | 23.975 | -26.974 | 47.323 | 6.362 | 61.436 | -82.561 | 34.254 | 3.403 | 62.319 | -27.029 | 26.107 | -6.584 | 21.894 | -32.888 |
Cash At End Of Period
| 37.846 | 28.47 | 29.985 | 69.52 | 51.137 | 59.692 | 54.797 | 131.113 | 122.37 | 97.786 | 61.438 | 171.705 | 153.419 | 127.371 | 112.605 | 185.748 | 153.949 | 121.033 | 164.391 | 177.295 | 210.265 | 180.969 | 156.993 | 183.968 | 136.645 | 130.284 | 68.847 | 151.409 | 117.155 | 113.752 | 51.433 | 78.462 | 52.355 | 58.939 | 37.045 |